|
Market Closed -
BURSA MALAYSIA
16:50:21 01/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 1.250 MYR | 0.00% |
|
-12.59% | +2.46% |
| 09-25 | TSH Resources Unit to Pay IDR184 Billion Fine | MT |
| 09-14 | TSH Resources Reports August Production Figures | MT |
Company Valuation: TSH Resources
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,491 | 1,477 | 1,346 | 1,709 | 1,548 | 1,536 | - | - |
| Change | - | -0.93% | -8.88% | 26.98% | -9.41% | -0.79% | - | - |
| Enterprise Value (EV) 1 | 2,325 | 1,662 | 1,398 | 1,703 | 1,445 | 1,281 | 1,142 | 997.1 |
| Change | - | -28.5% | -15.92% | 21.87% | -15.18% | -11.34% | -10.84% | -12.7% |
| P/E | 8.82x | 3.23x | 14.2x | 12.3x | 8.75x | 10.8x | 9.84x | 10.3x |
| PBR | 0.91x | 0.78x | 0.66x | 0.86x | 0.84x | 0.77x | 0.74x | 0.73x |
| PEG | - | 0x | -0.2x | 0.3x | 0.2x | -0.6x | 1.05x | -2.38x |
| Capitalization / Revenue | 1.25x | 1.13x | 1.26x | 1.68x | 1.46x | 1.46x | 1.41x | 1.42x |
| EV / Revenue | 1.96x | 1.27x | 1.31x | 1.67x | 1.36x | 1.22x | 1.05x | 0.92x |
| EV / EBITDA | 6.38x | 4.88x | 4.74x | 4.83x | 3.58x | 3.9x | 3.42x | 2.93x |
| EV / EBIT | 9.19x | 6.96x | 7.23x | 7.6x | 4.92x | 5.55x | 4.57x | 4.27x |
| EV / FCF | 6.67x | 11.5x | 8.31x | 9.14x | 5.81x | 5.47x | 5.13x | 4.31x |
| FCF Yield | 15% | 8.69% | 12% | 10.9% | 17.2% | 18.3% | 19.5% | 23.2% |
| Dividend per Share 2 | - | 0.105 | 0.025 | 0.025 | 0.05 | 0.0421 | 0.0434 | 0.0492 |
| Rate of return | - | 9.81% | 2.56% | 2% | 4.1% | 3.37% | 3.47% | 3.94% |
| EPS 2 | 0.1225 | 0.3315 | 0.0688 | 0.1019 | 0.1395 | 0.1161 | 0.127 | 0.1215 |
| Distribution rate | - | 31.7% | 36.3% | 24.5% | 35.8% | 36.3% | 34.2% | 40.5% |
| Net sales 1 | 1,189 | 1,308 | 1,067 | 1,020 | 1,062 | 1,053 | 1,088 | 1,080 |
| EBITDA 1 | 364.1 | 341 | 294.6 | 352.4 | 403.2 | 328.4 | 333.5 | 339.7 |
| EBIT 1 | 253 | 239 | 193.4 | 224.2 | 293.9 | 230.8 | 249.9 | 233.4 |
| Net income 1 | 169 | 457.5 | 94.96 | 140.5 | 182.9 | 148.9 | 163.2 | 157.1 |
| Net Debt 1 | 834.2 | 185.5 | 51.98 | -5.421 | -103.2 | -254.8 | -393.6 | -538.6 |
| Reference price 2 | 1.080 | 1.070 | 0.975 | 1.250 | 1.220 | 1.250 | 1.250 | 1.250 |
| Nbr of stocks (in thousands) | 1,380,174 | 1,380,174 | 1,380,174 | 1,367,007 | 1,268,857 | 1,228,565 | - | - |
| Announcement Date | 24/2/22 | 23/2/23 | 22/2/24 | 27/2/25 | 25/2/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.76x | 1.22x | 3.9x | 3.37% | 376M | |
| -158.02x | 2.17x | 19.97x | 0.14% | 38.03B | |
| -32.5x | 1.18x | 68.92x | -.--% | 15B | |
| 17.58x | 0.48x | 9.17x | 2.97% | 10.28B | |
| 8.87x | 1.1x | 9.06x | 4.77% | 5.17B | |
| -16.27x | 0.67x | 17.76x | 0.12% | 4.62B | |
| 11.24x | 0.31x | 4.48x | 1.7% | 4.48B | |
| 30.19x | 1.9x | 14.44x | 1.31% | 3.52B | |
| 17.79x | - | - | 3.96% | 3.35B | |
| Average | -12.26x | 1.13x | 18.46x | 2.04% | 9.42B | |
| Weighted average by Cap. | -72.21x | 1.50x | 25.64x | 1.04% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 9059 Stock
- Valuation TSH Resources
Select your edition
All financial news and data tailored to specific country editions
